$288,000
NAL Estimated Property Value1203 West St, Rosenberg, TX, 77471
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDishwasher, Microwave, Gas Range, Gas Oven
FlooringCarpet, Laminate, Tile
Exterior
Lot Size14,850 sqft
Building Information
Year Built1947
Stories1
Roof Type127
Garage Spaces3
Land Information
APN5161-00-003-0110-901
Lot Number11,12
SubdivisionLowes Place
Land UseResidential
Legal DescriptionLOWES PLACE, BLOCK 3, LOT 11,12
Census Tract675300
Assessed Land Value$137,688
Assessed Improvement Value$114,151
Assessment Year2025
About this property
Charming four bedroom two bath in the heart of old Rosenberg! House has attractive curb appeal and sits on a large corner lot with mature trees. Interior boasts several updates and has a large family room. Spacious back yard!
Investor Tools
$288,000
Estimated Property Value
$221,219Estimated Mortgage Balance
$66,781Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,728 /month
Positive
Cash Flow Estimate:
$576 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$512/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,707
$251,839
2025
$137,688
$114,151
$251,839
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,707
$251,839
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amcap Mortgage Ltd
Conventional
$242,250
No
First
Oct 5, 2021
Nov 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$221,219
$63,781
22%
77%
$1,453/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$1,453/mo
+$773/mo
9.3%
